Highlights

[AIRPORT] QoQ TTM Result on 2014-03-31 [#1]

Stock [AIRPORT]: MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date 24-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     0.70%    YoY -     -9.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 3,343,721 3,753,155 4,050,098 3,852,653 4,098,759 4,306,267 4,087,830 -12.50%
  QoQ % -10.91% -7.33% 5.12% -6.00% -4.82% 5.34% -
  Horiz. % 81.80% 91.81% 99.08% 94.25% 100.27% 105.34% 100.00%
PBT 749,328 235,791 376,302 546,086 553,171 604,047 625,786 12.73%
  QoQ % 217.79% -37.34% -31.09% -1.28% -8.42% -3.47% -
  Horiz. % 119.74% 37.68% 60.13% 87.26% 88.40% 96.53% 100.00%
Tax -85,987 -113,762 -142,970 -166,088 -175,621 -184,883 -206,496 -44.15%
  QoQ % 24.42% 20.43% 13.92% 5.43% 5.01% 10.47% -
  Horiz. % 41.64% 55.09% 69.24% 80.43% 85.05% 89.53% 100.00%
NP 663,341 122,029 233,332 379,998 377,550 419,164 419,290 35.66%
  QoQ % 443.59% -47.70% -38.60% 0.65% -9.93% -0.03% -
  Horiz. % 158.21% 29.10% 55.65% 90.63% 90.05% 99.97% 100.00%
NP to SH 663,370 122,537 233,711 380,137 377,486 418,618 418,847 35.76%
  QoQ % 441.36% -47.57% -38.52% 0.70% -9.83% -0.05% -
  Horiz. % 158.38% 29.26% 55.80% 90.76% 90.13% 99.95% 100.00%
Tax Rate 11.48 % 48.25 % 37.99 % 30.41 % 31.75 % 30.61 % 33.00 % -50.44%
  QoQ % -76.21% 27.01% 24.93% -4.22% 3.72% -7.24% -
  Horiz. % 34.79% 146.21% 115.12% 92.15% 96.21% 92.76% 100.00%
Total Cost 2,680,380 3,631,126 3,816,766 3,472,655 3,721,209 3,887,103 3,668,540 -18.83%
  QoQ % -26.18% -4.86% 9.91% -6.68% -4.27% 5.96% -
  Horiz. % 73.06% 98.98% 104.04% 94.66% 101.44% 105.96% 100.00%
Net Worth 7,214,528 5,642,779 5,555,521 5,336,012 3,693,350 4,688,062 4,559,197 35.68%
  QoQ % 27.85% 1.57% 4.11% 44.48% -21.22% 2.83% -
  Horiz. % 158.24% 123.77% 121.85% 117.04% 81.01% 102.83% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 7,214,528 5,642,779 5,555,521 5,336,012 3,693,350 4,688,062 4,559,197 35.68%
  QoQ % 27.85% 1.57% 4.11% 44.48% -21.22% 2.83% -
  Horiz. % 158.24% 123.77% 121.85% 117.04% 81.01% 102.83% 100.00%
NOSH 1,351,161 1,337,500 1,317,817 1,263,110 1,231,116 1,224,516 1,220,047 7.02%
  QoQ % 1.02% 1.49% 4.33% 2.60% 0.54% 0.37% -
  Horiz. % 110.75% 109.63% 108.01% 103.53% 100.91% 100.37% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 19.84 % 3.25 % 5.76 % 9.86 % 9.21 % 9.73 % 10.26 % 55.03%
  QoQ % 510.46% -43.58% -41.58% 7.06% -5.34% -5.17% -
  Horiz. % 193.37% 31.68% 56.14% 96.10% 89.77% 94.83% 100.00%
ROE 9.19 % 2.17 % 4.21 % 7.12 % 10.22 % 8.93 % 9.19 % -
  QoQ % 323.50% -48.46% -40.87% -30.33% 14.45% -2.83% -
  Horiz. % 100.00% 23.61% 45.81% 77.48% 111.21% 97.17% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 247.47 280.61 307.33 305.01 332.93 351.67 335.05 -18.24%
  QoQ % -11.81% -8.69% 0.76% -8.39% -5.33% 4.96% -
  Horiz. % 73.86% 83.75% 91.73% 91.03% 99.37% 104.96% 100.00%
EPS 49.10 9.16 17.73 30.10 30.66 34.19 34.33 26.86%
  QoQ % 436.03% -48.34% -41.10% -1.83% -10.32% -0.41% -
  Horiz. % 143.02% 26.68% 51.65% 87.68% 89.31% 99.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.3395 4.2189 4.2157 4.2245 3.0000 3.8285 3.7369 26.78%
  QoQ % 26.56% 0.08% -0.21% 40.82% -21.64% 2.45% -
  Horiz. % 142.89% 112.90% 112.81% 113.05% 80.28% 102.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 56,191,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 201.53 226.20 244.10 232.20 247.03 259.54 246.37 -12.50%
  QoQ % -10.91% -7.33% 5.12% -6.00% -4.82% 5.35% -
  Horiz. % 81.80% 91.81% 99.08% 94.25% 100.27% 105.35% 100.00%
EPS 39.98 7.39 14.09 22.91 22.75 25.23 25.24 35.77%
  QoQ % 441.00% -47.55% -38.50% 0.70% -9.83% -0.04% -
  Horiz. % 158.40% 29.28% 55.82% 90.77% 90.13% 99.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.3482 3.4009 3.3483 3.2160 2.2260 2.8255 2.7478 35.68%
  QoQ % 27.85% 1.57% 4.11% 44.47% -21.22% 2.83% -
  Horiz. % 158.24% 123.77% 121.85% 117.04% 81.01% 102.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 6.8000 7.4900 7.9800 8.0000 9.0000 7.5900 6.3100 -
P/RPS 2.75 2.67 2.60 2.62 2.70 2.16 1.88 28.77%
  QoQ % 3.00% 2.69% -0.76% -2.96% 25.00% 14.89% -
  Horiz. % 146.28% 142.02% 138.30% 139.36% 143.62% 114.89% 100.00%
P/EPS 13.85 81.75 45.00 26.58 29.35 22.20 18.38 -17.15%
  QoQ % -83.06% 81.67% 69.30% -9.44% 32.21% 20.78% -
  Horiz. % 75.35% 444.78% 244.83% 144.61% 159.68% 120.78% 100.00%
EY 7.22 1.22 2.22 3.76 3.41 4.50 5.44 20.71%
  QoQ % 491.80% -45.05% -40.96% 10.26% -24.22% -17.28% -
  Horiz. % 132.72% 22.43% 40.81% 69.12% 62.68% 82.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.27 1.78 1.89 1.89 3.00 1.98 1.69 -17.30%
  QoQ % -28.65% -5.82% 0.00% -37.00% 51.52% 17.16% -
  Horiz. % 75.15% 105.33% 111.83% 111.83% 177.51% 117.16% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 03/11/14 24/07/14 24/04/14 27/01/14 31/10/13 23/07/13 -
Price 7.0100 7.2300 7.6000 8.0200 8.6800 8.4100 6.7100 -
P/RPS 2.83 2.58 2.47 2.63 2.61 2.39 2.00 25.96%
  QoQ % 9.69% 4.45% -6.08% 0.77% 9.21% 19.50% -
  Horiz. % 141.50% 129.00% 123.50% 131.50% 130.50% 119.50% 100.00%
P/EPS 14.28 78.92 42.85 26.65 28.31 24.60 19.55 -18.85%
  QoQ % -81.91% 84.18% 60.79% -5.86% 15.08% 25.83% -
  Horiz. % 73.04% 403.68% 219.18% 136.32% 144.81% 125.83% 100.00%
EY 7.00 1.27 2.33 3.75 3.53 4.06 5.12 23.11%
  QoQ % 451.18% -45.49% -37.87% 6.23% -13.05% -20.70% -
  Horiz. % 136.72% 24.80% 45.51% 73.24% 68.95% 79.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.31 1.71 1.80 1.90 2.89 2.20 1.80 -19.04%
  QoQ % -23.39% -5.00% -5.26% -34.26% 31.36% 22.22% -
  Horiz. % 72.78% 95.00% 100.00% 105.56% 160.56% 122.22% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers